I need this assignment done in Crystal Ball Simulation. Need also done in Tornado Diagram and Sensitivity chart

ConocoPhillips Natural Gas Wellhead Project
Given
Price	$1,200,000.00
ConocoPhillips's Cost of Capital for project	15.00%
Project life	10 years
Solution
1.	Years
	0	1	2	3	4	5	6	7	8	9	10
Investment
Increase in NWC
MACRS Depr Rate (7 year)		0.1429	0.2449	0.1749	0.1249	0.0893	0.0893	0.0893	0.0445
Natural Gas Wellhead Price (per MCF)
Volume (MCF/day)
Days per year
Fee to Producer of Natural Gas
Compression & processing costs (per MCF)
Cash Flow Calculations
Natural Gas Wellhead Price Revenue
Lease fee expense
Compression & processing costs
Depreciation expense
Net operating Profit
Less: Taxes (40%)
Net operating profit after tax (NOPAT)
Plus: Depreciation expense
Return of net working capital
Project Free Cash Flow
NPV
IRR